Highlights

[LUXCHEM] QoQ TTM Result on 2013-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 31-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     1.31%    YoY -     -7.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 548,106 527,541 524,936 517,949 507,685 508,710 496,918 6.77%
  QoQ % 3.90% 0.50% 1.35% 2.02% -0.20% 2.37% -
  Horiz. % 110.30% 106.16% 105.64% 104.23% 102.17% 102.37% 100.00%
PBT 26,552 26,782 26,170 26,123 25,755 26,787 29,242 -6.25%
  QoQ % -0.86% 2.34% 0.18% 1.43% -3.85% -8.40% -
  Horiz. % 90.80% 91.59% 89.49% 89.33% 88.08% 91.60% 100.00%
Tax -6,904 -6,873 -6,776 -6,587 -6,336 -6,661 -7,285 -3.53%
  QoQ % -0.45% -1.43% -2.87% -3.96% 4.88% 8.57% -
  Horiz. % 94.77% 94.34% 93.01% 90.42% 86.97% 91.43% 100.00%
NP 19,648 19,909 19,394 19,536 19,419 20,126 21,957 -7.16%
  QoQ % -1.31% 2.66% -0.73% 0.60% -3.51% -8.34% -
  Horiz. % 89.48% 90.67% 88.33% 88.97% 88.44% 91.66% 100.00%
NP to SH 19,862 20,096 19,648 19,755 19,499 20,194 22,037 -6.71%
  QoQ % -1.16% 2.28% -0.54% 1.31% -3.44% -8.36% -
  Horiz. % 90.13% 91.19% 89.16% 89.64% 88.48% 91.64% 100.00%
Tax Rate 26.00 % 25.66 % 25.89 % 25.22 % 24.60 % 24.87 % 24.91 % 2.90%
  QoQ % 1.33% -0.89% 2.66% 2.52% -1.09% -0.16% -
  Horiz. % 104.38% 103.01% 103.93% 101.24% 98.76% 99.84% 100.00%
Total Cost 528,458 507,632 505,542 498,413 488,266 488,584 474,961 7.40%
  QoQ % 4.10% 0.41% 1.43% 2.08% -0.07% 2.87% -
  Horiz. % 111.26% 106.88% 106.44% 104.94% 102.80% 102.87% 100.00%
Net Worth 148,199 130,131 129,934 138,937 139,100 140,368 137,487 5.14%
  QoQ % 13.89% 0.15% -6.48% -0.12% -0.90% 2.10% -
  Horiz. % 107.79% 94.65% 94.51% 101.05% 101.17% 102.10% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 10,396 10,396 10,396 11,101 11,101 11,114 11,114 -4.37%
  QoQ % -0.00% 0.00% -6.35% 0.00% -0.12% 0.00% -
  Horiz. % 93.54% 93.54% 93.54% 99.88% 99.88% 100.00% 100.00%
Div Payout % 52.34 % 51.74 % 52.91 % 56.20 % 56.93 % 55.04 % 50.44 % 2.50%
  QoQ % 1.16% -2.21% -5.85% -1.28% 3.43% 9.12% -
  Horiz. % 103.77% 102.58% 104.90% 111.42% 112.87% 109.12% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 148,199 130,131 129,934 138,937 139,100 140,368 137,487 5.14%
  QoQ % 13.89% 0.15% -6.48% -0.12% -0.90% 2.10% -
  Horiz. % 107.79% 94.65% 94.51% 101.05% 101.17% 102.10% 100.00%
NOSH 129,999 130,131 129,934 129,848 130,000 129,971 130,940 -0.48%
  QoQ % -0.10% 0.15% 0.07% -0.12% 0.02% -0.74% -
  Horiz. % 99.28% 99.38% 99.23% 99.17% 99.28% 99.26% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.58 % 3.77 % 3.69 % 3.77 % 3.83 % 3.96 % 4.42 % -13.14%
  QoQ % -5.04% 2.17% -2.12% -1.57% -3.28% -10.41% -
  Horiz. % 81.00% 85.29% 83.48% 85.29% 86.65% 89.59% 100.00%
ROE 13.40 % 15.44 % 15.12 % 14.22 % 14.02 % 14.39 % 16.03 % -11.29%
  QoQ % -13.21% 2.12% 6.33% 1.43% -2.57% -10.23% -
  Horiz. % 83.59% 96.32% 94.32% 88.71% 87.46% 89.77% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 421.62 405.39 404.00 398.89 390.53 391.40 379.50 7.29%
  QoQ % 4.00% 0.34% 1.28% 2.14% -0.22% 3.14% -
  Horiz. % 111.10% 106.82% 106.46% 105.11% 102.91% 103.14% 100.00%
EPS 15.28 15.44 15.12 15.21 15.00 15.54 16.83 -6.25%
  QoQ % -1.04% 2.12% -0.59% 1.40% -3.47% -7.66% -
  Horiz. % 90.79% 91.74% 89.84% 90.37% 89.13% 92.34% 100.00%
DPS 8.00 8.00 8.00 8.50 8.50 8.50 8.50 -3.97%
  QoQ % 0.00% 0.00% -5.88% 0.00% 0.00% 0.00% -
  Horiz. % 94.12% 94.12% 94.12% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1400 1.0000 1.0000 1.0700 1.0700 1.0800 1.0500 5.65%
  QoQ % 14.00% 0.00% -6.54% 0.00% -0.93% 2.86% -
  Horiz. % 108.57% 95.24% 95.24% 101.90% 101.90% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 61.19 58.89 58.60 57.82 56.67 56.79 55.47 6.78%
  QoQ % 3.91% 0.49% 1.35% 2.03% -0.21% 2.38% -
  Horiz. % 110.31% 106.17% 105.64% 104.24% 102.16% 102.38% 100.00%
EPS 2.22 2.24 2.19 2.21 2.18 2.25 2.46 -6.63%
  QoQ % -0.89% 2.28% -0.90% 1.38% -3.11% -8.54% -
  Horiz. % 90.24% 91.06% 89.02% 89.84% 88.62% 91.46% 100.00%
DPS 1.16 1.16 1.16 1.24 1.24 1.24 1.24 -4.36%
  QoQ % 0.00% 0.00% -6.45% 0.00% 0.00% 0.00% -
  Horiz. % 93.55% 93.55% 93.55% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1654 0.1453 0.1450 0.1551 0.1553 0.1567 0.1535 5.12%
  QoQ % 13.83% 0.21% -6.51% -0.13% -0.89% 2.08% -
  Horiz. % 107.75% 94.66% 94.46% 101.04% 101.17% 102.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.4300 1.4400 1.2900 1.2300 1.2300 1.2800 1.2500 -
P/RPS 0.34 0.36 0.32 0.31 0.31 0.33 0.33 2.02%
  QoQ % -5.56% 12.50% 3.23% 0.00% -6.06% 0.00% -
  Horiz. % 103.03% 109.09% 96.97% 93.94% 93.94% 100.00% 100.00%
P/EPS 9.36 9.32 8.53 8.08 8.20 8.24 7.43 16.69%
  QoQ % 0.43% 9.26% 5.57% -1.46% -0.49% 10.90% -
  Horiz. % 125.98% 125.44% 114.80% 108.75% 110.36% 110.90% 100.00%
EY 10.68 10.72 11.72 12.37 12.19 12.14 13.46 -14.33%
  QoQ % -0.37% -8.53% -5.25% 1.48% 0.41% -9.81% -
  Horiz. % 79.35% 79.64% 87.07% 91.90% 90.56% 90.19% 100.00%
DY 5.59 5.56 6.20 6.91 6.91 6.64 6.80 -12.28%
  QoQ % 0.54% -10.32% -10.27% 0.00% 4.07% -2.35% -
  Horiz. % 82.21% 81.76% 91.18% 101.62% 101.62% 97.65% 100.00%
P/NAPS 1.25 1.44 1.29 1.15 1.15 1.19 1.19 3.34%
  QoQ % -13.19% 11.63% 12.17% 0.00% -3.36% 0.00% -
  Horiz. % 105.04% 121.01% 108.40% 96.64% 96.64% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 05/08/14 02/05/14 21/02/14 31/10/13 31/07/13 02/05/13 19/02/13 -
Price 1.4900 1.4200 1.4400 1.3500 1.2700 1.2700 1.2200 -
P/RPS 0.35 0.35 0.36 0.34 0.33 0.32 0.32 6.17%
  QoQ % 0.00% -2.78% 5.88% 3.03% 3.13% 0.00% -
  Horiz. % 109.38% 109.38% 112.50% 106.25% 103.13% 100.00% 100.00%
P/EPS 9.75 9.20 9.52 8.87 8.47 8.17 7.25 21.90%
  QoQ % 5.98% -3.36% 7.33% 4.72% 3.67% 12.69% -
  Horiz. % 134.48% 126.90% 131.31% 122.34% 116.83% 112.69% 100.00%
EY 10.25 10.88 10.50 11.27 11.81 12.23 13.79 -17.99%
  QoQ % -5.79% 3.62% -6.83% -4.57% -3.43% -11.31% -
  Horiz. % 74.33% 78.90% 76.14% 81.73% 85.64% 88.69% 100.00%
DY 5.37 5.63 5.56 6.30 6.69 6.69 6.97 -16.00%
  QoQ % -4.62% 1.26% -11.75% -5.83% 0.00% -4.02% -
  Horiz. % 77.04% 80.77% 79.77% 90.39% 95.98% 95.98% 100.00%
P/NAPS 1.31 1.42 1.44 1.26 1.19 1.18 1.16 8.47%
  QoQ % -7.75% -1.39% 14.29% 5.88% 0.85% 1.72% -
  Horiz. % 112.93% 122.41% 124.14% 108.62% 102.59% 101.72% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers